| Revenue | DKK -216K | +42% |
| EBITDA | DKK -216K | -42% |
| Net profit | DKK 6,6M | -90% |
| Total assets | DKK 133,1M | +5% |
| Equity | DKK 131,5M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 20 | 47 | 31 | 29 | -13 | 17 | 8 | -10 | 2 | 45 | -88 | -152 | -216 |
| Staff expenses | -0 | -0 | -0 | -0 | -25 | -0 | -0 | -149 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | 20 | 47 | 31 | 5 | -13 | 17 | -141 | -10 | 2 | 45 | -88 | -152 | -216 |
| Depreciation & amort. | -39 | -40 | -41 | -46 | -64 | -49 | -61 | -63 | -69 | -68 | -75 | -64 | -65 | -62 |
| EBIT | -36 | -19 | 6 | -15 | -59 | -62 | -44 | -204 | -79 | -66 | -30 | -152 | -217 | -278 |
| Net financials | 1.150 | 1.455 | 2.280 | 2.312 | 1.930 | 4.201 | 3.497 | 10.162 | 11.618 | 16.693 | 7.577 | 12.270 | 70.836 | 8.661 |
| Profit before tax | 1.114 | 1.436 | 2.286 | 2.297 | 1.871 | 4.138 | 3.452 | 9.958 | 11.539 | 16.627 | 7.547 | 12.118 | 70.619 | 8.383 |
| Tax | 39 | 80 | 74 | 251 | -85 | 43 | -250 | 630 | 451 | 791 | -1.289 | 645 | 2.110 | 1.762 |
| Net profit | 1.075 | 1.356 | 2.212 | 2.045 | 1.956 | 4.096 | 3.703 | 9.329 | 11.088 | 15.836 | 8.836 | 11.473 | 68.509 | 6.620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.766 | 6.010 | 8.002 | 10.971 | 11.497 | 15.690 | 18.153 | 24.234 | 33.204 | 48.529 | 53.388 | 63.246 | 126.289 | 133.066 |
| Equity | 4.607 | 5.866 | 7.929 | 9.876 | 11.431 | 14.672 | 17.875 | 23.473 | 32.561 | 47.396 | 52.982 | 62.155 | 125.863 | 131.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 158 | 143 | 73 | 1.095 | 65 | 1.018 | 278 | 761 | 644 | 1.131 | 405 | 1.091 | 426 | 1.578 |
| Total debt | 158 | 143 | 73 | 1.095 | 65 | 1.018 | 278 | 761 | 644 | 1.131 | 405 | 1.091 | 426 | 1.578 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|